The earnings PowerPoint slide deck used during an earnings call for NFG to highlight their fourth quarter and full year performance. NFG includes Seneca Resources (drilling subsidiary) and Empire Pipeline (midstream subsidiary).
1 of 58
More Related Content
National Fuel Gas Company Earnings Slides - Nov 2016
2. 2
Safe Harbor For Forward Looking Statements
This presentation may contain “forward-looking statements” as defined by the Private Securities Litigation Reform Act of 1995, including statements regarding future prospects,
plans, objectives, goals, projections, estimates of oil and gas quantities, strategies, future events or performance and underlying assumptions, capital structure, anticipated
capital expenditures, completion of construction projects, projections for pension and other post-retirement benefit obligations, impacts of the adoption of new accounting
rules, and possible outcomes of litigation or regulatory proceedings, as well as statements that are identified by the use of the words “anticipates,” “estimates,” “expects,”
“forecasts,” “intends,” “plans,” “predicts,” “projects,” “believes,” “seeks,” “will,” “may,” and similar expressions. Forward-looking statements involve risks and
uncertainties which could cause actual results or outcomes to differ materially from those expressed in the forward-looking statements. The Company’s expectations, beliefs
and projections are expressed in good faith and are believed by the Company to have a reasonable basis, but there can be no assurance that management’s expectations,
beliefs or projections will result or be achieved or accomplished.
In addition to other factors, the following are important factors that, in the view of the Company, could cause actual results to differ materially from those discussed in the
forward-looking statements: Delays or changes in costs or plans with respect to Company projects or related projects of other companies, including difficulties or delays in
obtaining necessary governmental approvals, permits or orders or in obtaining the cooperation of interconnecting facility operators; governmental/regulatory actions,
initiatives and proceedings, including those involving rate cases (which address, among other things, target rates of return, rate design and retained natural gas),
environmental/safety requirements, affiliate relationships, industry structure, and franchise renewal; impairments under the SEC’s full cost ceiling test for natural gas and oil
reserves; changes in the price of natural gas or oil; financial and economic conditions, including the availability of credit, and occurrences affecting the Company’s ability to
obtain financing on acceptable terms for working capital, capital expenditures and other investments, including any downgrades in the Company’s credit ratings and changes
in interest rates and other capital market conditions; factors affecting the Company’s ability to successfully identify, drill for and produce economically viable natural gas and
oil reserves, including among others geology, lease availability, title disputes, weather conditions, shortages, delays or unavailability of equipment and services required in
drilling operations, insufficient gathering, processing and transportation capacity, the need to obtain governmental approvals and permits, and compliance with environmental
laws and regulations; changes in laws, regulations or judicial interpretations to which the Company is subject, including those involving derivatives, taxes, safety, employment,
climate change, other environmental matters, real property, and exploration and production activities such as hydraulic fracturing; changes in price differentials between
similar quantities of natural gas or oil at different geographic locations, and the effect of such changes on commodity production, revenues and demand for pipeline
transportation capacity to or from such locations; other changes in price differentials between similar quantities of natural gas or oil having different quality, heating value,
hydrocarbon mix or delivery date; the cost and effects of legal and administrative claims against the Company or activist shareholder campaigns to effect changes at the
Company; uncertainty of oil and gas reserve estimates; significant differences between the Company’s projected and actual production levels for natural gas or oil; changes in
demographic patterns and weather conditions; changes in the availability, price or accounting treatment of derivative financial instruments; changes in economic conditions,
including global, national or regional recessions, and their effect on the demand for, and customers’ ability to pay for, the Company’s products and services; the
creditworthiness or performance of the Company’s key suppliers, customers and counterparties; economic disruptions or uninsured losses resulting from major accidents,
fires, severe weather, natural disasters, terrorist activities, acts of war, cyber attacks or pest infestation; significant differences between the Company’s projected and actual
capital expenditures and operating expenses; changes in laws, actuarial assumptions, the interest rate environment and the return on plan/trust assets related to the Company’s
pension and other post-retirement benefits, which can affect future funding obligations and costs and plan liabilities; increasing health care costs and the resulting effect on
health insurance premiums and on the obligation to provide other post-retirement benefits; or Increasing costs of insurance, changes in coverage and the ability to obtain
insurance.
Forward-looking statements include estimates of oil and gas quantities. Proved oil and gas reserves are those quantities of oil and gas which, by analysis of geoscience and
engineering data, can be estimated with reasonable certainty to be economically producible under existing economic conditions, operating methods and government
regulations. Other estimates of oil and gas quantities, including estimates of probable reserves, possible reserves, and resource potential, are by their nature more speculative
than estimates of proved reserves. Accordingly, estimates other than proved reserves are subject to substantially greater risk of being actually realized. Investors are urged to
consider closely the disclosure in our Form 10-K available at www.nationalfuelgas.com. You can also obtain this form on the SEC’s website at www.sec.gov.
For a discussion of the risks set forth above and other factors that could cause actual results to differ materially from results referred to in the forward-looking statements, see
“Risk Factors” in the Company’s Form 10-K for the fiscal year ended September 30, 2015 and the Forms 10-Q for the quarters ended December 31, 2015, March 31, 2016 and
June 30, 2016. The Company disclaims any obligation to update any forward-looking statements to reflect events or circumstances after the date thereof or to reflect the
occurrence of unanticipated events.
3. 3
Quality Assets - Exceptional Location - Unique Integration
1.8 Tcfe Proved Reserves (1)
785,000 net acres in Appalachia - mostly held
in fee with no royalty
3 million Bbls per year of crude oil production
in California
$278 million annual adjusted EBITDA (2)
$1.3+ billion midstream investments since 2010
Coordinated gathering and transmission
infrastructure build-out with NFG Upstream
740,000 Utility customer accounts
Stable, regulated earnings & cash flows
Generates operational and financial synergies
with other segments
(1) Total proved reserves are as of September 30, 2016. See slide 35 for further discussion .
(2) For the trailing twelve months ended September 30, 2016. A reconciliation of Adjusted EBITDA to Net Income as presented on the Consolidated Statement of Income and Earnings Reinvested in the Business is included at the end of this presentation.
Upstream
Midstream
Downstream
4. 4
The National Fuel Value Proposition
Unique Asset Mix and Integrated Model Provide Balance and Stability
Fee ownership on ~715,000 net acres in WDA = limited royalties or drilling commitments
Seneca has >900,000 Dth/day of firm transportation & sales contracts by end of fiscal 2018
Stacked pay potential in Utica and Geneseo shales across Marcellus acreage
Coordinated gathering & interstate pipeline infrastructure build-out with NFG midstream
Opportunity for further pipeline expansion to accommodate Appalachian supply growth
Considerable Upstream and Midstream Growth Opportunities in Appalachia
Geographical and operational integration drives capital flexibility and reduces costs
Investment grade credit rating and liquidity to support long-term Appalachian growth strategy
Cash flow from rate-regulated businesses supports interest costs and funds the dividend
Disciplined Approach To Capital Allocation and Returns on Investment
Capital allocation that is focused on earning economic returns
Strong hedge book helps insulate near-term earnings and cash flows from commodity volatility
Creating long-term, sustainable value remains our #1 shareholder priority
5. 5
Adjusted EBITDA by Segment ($ millions)
Balanced Earnings and Cash Flows
$160 $172 $165 $164 $149
$137 $161 $186 $188 $199
$64 $69 $79
$397
$492
$539
$422 $364
$704
$852
$953
$843
$789
$0
$500
$1,000
$1,500
2012 2013 2014 2015 2016
Fiscal Year
Exploration & Production Segment
Gathering Segment
Pipeline & Storage Segment
Utility Segment
Energy Marketing & Other
Note: A reconciliation of Adjusted EBITDA to Net Income as presented on the Consolidated Statement of Income and Earnings Reinvested in the Business is included at the end of this presentation.
(1)
6. 6
Flexibility to Responsibly Deploy Capital
$58 $72 $89 $94 $98 $90 - $100
$144 $56
$140
$230
$114
$390 - $440
$80
$55
$138
$118
$54
$65 - $75
$694
$533
$603
$557
$99
$180 - $220
$977
$717
$970 $1,001
$366
$725-$835
$0
$500
$1,000
$1,500
2012 2013 2014 2015 2016 2017E
Fiscal Year
Exploration & Production Segment
Gathering Segment
Pipeline & Storage Segment
Utility Segment
Energy Marketing & Other
(1)
(1) FY 2016 actual capital expenditures reflects the netting of $157 million of up-front proceeds received from joint development partner for working interest in joint development wells. FY 2017 guidance also reflects the netting of anticipated proceeds
received from the joint development partner.
Note: A reconciliation to Capital Expenditures as presented on the Consolidated Statement of Cash Flows is included at the end of this presentation.
Capital Expenditures by Segment ($ millions)
E&P Total NFG
Gross CapEx $256 $523
JDA Proceeds ($157) ($157)
Net CapEx $99 $366
CapEx Reconciliation for JDA Proceeds
($millions)
7. 7
Strong Balance Sheet & Liquidity
Total Equity
42% Total Debt
58%
$3.6 Billion Total Capitalization
as of September 30, 2016
1.89 x 1.89 x 1.77 x
2.27 x
2.66 x
2012 2013 2014 2015 2016
Fiscal Year End
Debt/Adjusted EBITDA Capitalization
Debt Maturity Profile ($MM) Liquidity
Committed Credit Facilities
Short-term Debt Outstanding
Available Short-term Credit Facilities
Cash Balance at 09/30/16
Total Liquidity at 09/30/16
$ 1,250 MM
$ 0 MM
$ 1,250 MM
$ 130 MM
$ 1,380 MM
$300
$250
$500
$549
$500
$0
$200
$400
$600
Note: A reconciliation of Adjusted EBITDA to Net Income is included at the end of this presentation.
8. 8
Dividend Track Record
$0.00
$0.50
$1.00
$1.50
$2.00
Annual Rate at Fiscal Year End
Annual Dividend Rate ($ /share)
Consecutive
Payments
114 Years
Consecutive
Increases
46 Years
Current Dividend
Rate
$1.62 per Share
Current Dividend
Yield (1) 3.1%
(1) As of November 2, 2016.
NFG’s Dividend Consistency
9. 9
Gathering: Just-in-time installation of gathering pipelines and
compression facilities to accommodate Seneca growth
Pipeline & Storage: Construction of Northern Access (Nov. 17 in-service)
$455 million project (~$300mm to be spent in FY17)
Remain on track to receive regulatory approvals
FY 2017 Capital Budget and Operating Plan
(1) FY 2016 actual capital expenditures reflects the netting of $157 million of up-front proceeds received from joint development partner for working interest in joint development wells. FY 2017 guidance also reflects the netting of anticipated proceeds
received from the joint development partner.
Note: A reconciliation to Capital Expenditures as presented on the Consolidated Statement of Cash Flows is included at the end of this presentation.
$98 $90 - $100
$114
$390 - $440
$54
$65 - $75
$99
$180 - $220
$366
$725 - $835
$0
$250
$500
$750
$1,000
FY 2016 FY 2017
Forecast
Exploration & Production Segment
Gathering Segment
Pipeline & Storage Segment
Utility Segment
Energy Marketing & Other
(1)
Upstream
Capital Expenditures by Segment ($MM) FY2017 Operating Plan Highlights
Appalachia: 1-rig program / daylight-only frac crew
Development pace designed to utilize ~680Mdth/d of new FT
available by the end of FY18
Flexibility to accelerate D&C to grow into FT efficiently
California: $35- $45 million capex to keep production flat
Midstream
Downstream
Utility: Planning to accelerate pipeline replacement in NY from 90
miles to 110 miles per year
11. 11
Integrated Vision for Long-term Growth in Appalachia
200,000 “Tier 1” fee-held acres in Pa.
1,050 locations economic < $2.00/MMBtu
with minimal lease expiration
Just-in-time build-out of Clermont
Gathering System limits stranded
pipeline assets/capital
Northern Access projects to
transport 660 MDth/d of Seneca-
operated WDA production by FY18
Exploration & Production
Pipeline & Storage
Gathering
1
2
3
1
2
Long-term, return-driven
approach to developing
vast Marcellus & Utica
acreage position
Connecting Our
Production to Our
Interstate Pipeline System
Expanding Our Interstate
Pipeline System to Reach
Premium Markets
3
12. 12
Significant Appalachian Acreage Position
153 wells able to produce 270 MMcf/d
Mostly leased (16-18% royalty) with no
significant near-term lease expirations
50-60 remaining Marcellus locations
economic under $1.60/Mcf
Additional Utica & Geneseo potential
Limited development drilling until firm
transportation on Atlantic Sunrise is
available in mid-2018
Eastern Development Area (EDA)
EDA - 70,000 Acres
Western Development Area (WDA)
WDA - 715,000 Acres
139 wells able to produce 290 MMcf/d
Large inventory of high quality Marcellus
acreage economic under $2.00/Mcf
Fee ownership – lack of royalty enhances
economics
Highly contiguous nature drives cost and
operational efficiencies
660 MDth/d firm transportation by FY18
Fee Acreage
Lease Acreage
Upstream
13. 13
Marcellus Shale: Western Development Area
WDA Tier 1 Acreage – 200,000 Acres
WDA Tier 1 Marcellus Economics(1)
WDA Highlights
Large drilling inventory of quality Marcellus dry gas
o ~1,100 locations economic < $2.00/MMBtu realized
Fee acreage provides flexibility / enhances economics
o No royalty on most acreage
o No lease expirations or requirements to drill acreage
Highly contiguous position drives best in class Marcellus well costs
o Multi-well pad drilling averaging 10 wells with 8,000 ft. laterals
o Water management operations lowering water costs to under $1 /Bbl
NFG midstream infrastructure supporting growth
o NFG Clermont gathering system
o NFG Northern Access projects 660 MDth/d firm transport to Dawn (Canada)
and Midwest and northeast US markets
Early Utica test results in CRV on trend with other Utica wells in NE Pa.
o Will have 8 Utica test wells on-line by end of FY 2018
(1) Internal rate of return (IRR) is pre-tax and includes estimated well costs under the current well design and cost structure and projected firm transportation, gathering, LOE and other operating costs.
Avg Avg $3.00 15% IRR
Locations Lateral EUR NYMEX/Dawn Realized
Remaining Length (ft) (Bcf) IRR% Price
CRV 53 8,000 8.5-9.5 27% $1.82
Hemlock/Ridgway 631 8,800 8-9 29% $1.79
Other Tier 1 406 8,500 7-8 25% $1.91
Clermont/
Rich Valley
Hemlock
Ridgway
2 - 4 BCF/well
7- 9.5 BCF/well
4 - 6 BCF/well
EUR Color Key
Upstream
14. 14
WDA Clermont / Rich Valley Development
117 wells able to produce ~280 MMcf/d
Dropped to 1 rig in March 2016
(down from 3 rigs at start of fiscal 2016)
Rig additions planned to meet firm
transport / sales obligations
Developing 75 wells with joint
development partner (IOG)
63 wells drilled
50 wells online / producing
Just-in-time gathering infrastructure build-
out provides significant capital flexibility
to adjust scheduling and pace of
Seneca’s development program
Regional focus of development
minimizes capital outlay and improves
returns
CRV Development Summary
Upstream
15. 15
Assets: 75 current and future Marcellus development wells in the
Clermont/Rich Valley region of Seneca’s WDA.
Locations Developed Under Initial Obligation: 39 wells
Remaining Locations to be Developed: 36 wells
Partner Option: IOG has one-time option to participate in a 7-well
pad to be completed before December 31, 2017
Economics: IOG participates as an 80% working interest owner
until the IOG achieves a 15% IRR hurdle. Seneca retains a 7.5%
royalty and remaining 20% working interest.
Natural Gas Marketing: IOG to receive same realized price before
hedging as Seneca on production from the joint development wells,
including firm sales and the cost of firm transportation.
Seneca WDA Joint Development Agreement
(1) Estimated reduction in capital expenditures from joint development agreement assumes current wells costs.
Transaction
Key Terms of the Agreement
On June 13, 2016, Seneca announced the extension of asset-level joint development agreement with IOG CRV – Marcellus
Capital, LLC, an affiliate of IOG Capital, LP, and funds managed by affiliates of Fortress Investment Group LLC, to jointly develop
Marcellus Shale natural gas assets located in the Western Development Area.
Strategic Rationale
Significantly reduces near-term upstream capital spending
Initial 39 wells - $170 million(1)
Remaining 36 wells - $155 million(1)
Validates quality of Seneca’s Tier 1 Marcellus WDA acreage
Seneca maintains activity levels to continue to drive
Marcellus drilling and completion efficiencies
Solidifies NFG’s midstream growth strategy:
Gathering - All production from JV wells will flow through NFG
Midstream’s Clermont Gathering System
Pipeline & Storage - Provides production growth that will utilize
the 660 MDth/d of firm transportation capacity on NFG’s
Northern Access pipeline expansion projects available starting
Nov. 1, 2017
Strengthened balance sheet and makes Seneca cash flow
positive in near-term
Seneca IOG
Working Interest 20% 80%
Net Revenue Interest 26% 74%
Upstream
16. 16
Marcellus Shale: Eastern Development Area
EDA Acreage – 70,000 AcresEDA Highlights
Covington & DCNR Tract 595 (Tioga Co., Pa.)
• Marcellus locations fully developed
• 92 wells(1) with 80 MMcf/d productive capacity
• 70-80 MDth/d firm sales in FY17
• Production flows into NFG Covington Gathering System
• Opportunity for future Geneseo & Utica development
DCNR Tract 100 & Gamble (Lycoming Co., Pa.)
• 61 wells(1) with 190 MMcf/d productive capacity
• 115-160 MDth/d firm sales in FY17
• Atlantic Sunrise capacity (190 MDth/d) in mid-2018
• 55 remaining Marcellus locations economic < $1.60 /Mcf
• Production flows into NFG Trout Run Gathering System
• Geneseo well 24 IP test: 14.1MMcf/d on 4,920’ lat
• Geneseo to provide 100-120 additional locations
DCNR Tract 007 (Tioga Co., Pa)
• 1 Utica and 1 Marcellus exploration well
• Utica well 24 IP test: 22.7 MMcf/d
• Expected to be placed on-line in Nov. 2016
• Utica Resource potential = ~1 Tcf over 70 well locations
3
1
2
(1) One well included in the total for both Tract 595 and Tract 100 is drilled into and producing from the Geneseo Shale.
3
1
2
Upstream
17. 17
Best in Class Marcellus Well Costs
$248
$148
$109
$91
$67 $58
$0
$100
$200
$300
2012 2013 2014 2015 2016 2017E
$275
$208
$174
$153
$120 $110
$0
$100
$200
$300
2012 2013 2014 2015 2016 2017E
Seneca Average Marcellus Well Cost(1) vs. Appalachian Peers (2)
$663
$743
$800
$855 $867 $877
$988
$500
$600
$700
$800
$900
$1,000
Seneca
CRV
Peer 1 Peer 2 Industry
Average
Peer 3 Peer 4 Peer 5
$/lateralfoot
(1) Seneca CRV reflects a $5.3 million “all-in” total well cost for a 8,000 ft. lateral. Total well costs include drilling, completions, allocated pad level and production equipment
(2) Appalachian peers include AR, COG, EQT, RICE, & RRC. Data obtained or recalculated from most recent peer company presentations.
Marcellus Drilling Cost per Foot Marcellus Completion Cost per Stage ($000s)
Upstream
18. 18
Utica Shale Opportunities
Permitted
Drilling
Completed
Production
SRC Vertical
SRC Vertical
+ Horizontal
SRC Planning
2.6 Bcf
2.4 Bcf
1.9 Bcf
1.6 Bcf
1.9 Bcf
1.6 Bcf
SRC – CRV
June 2016 Test
1.8 Bcf
2.2 Bcf
SRC – Tract 007
March 2015 Test
2.4 Bcf
Northeast Pa. Utica Well Results
Estimated EUR/1,000 ft(1)
WDA – CRV Test Results
SRC - CRV SRC Tract 007
NC PA Industry
Average
Gross EUR/1,000 ft 1.6 Bcf 2.4 Bcf 2.0 Bcf
Approx. NRI % 100% 82% 82%
Net EUR/1,000 ft 1.6 Bcf 2.0 Bcf 1.6 Bcf
Seneca’s WDA Utica also benefits from lack of
royalty on fee-held acreage
2+ Bcf
EDA – Tract 007 Test Results
Initial Test June 2016
Lateral Length 4,630 ft.
30 Day IP /1,000 ft 1.4 MMcf/d
Est. EUR /1,000 ft 1.8 Bcf
Initial Test March 2015
Lateral Length 4,640 ft
24 Hour IP 22.7 MMcf/d
Est. EUR /1,000 ft 2.4 Bcf
1st Clermont Rich Valley Utica Well Test On Trend with Northeast Pa. Results
(1) Estimated by Seneca reservoir engineering. Industry estimates are base on publicly available information (e.g., Pa DEP).
CRV Utica vs. North Central Pa.
Upstream
19. 19
WDA Utica Appraisal
Plan to drill 8 additional Utica appraisal
wells off Marcellus development pads
Currently testing 2nd well (NF-A pad)
Seeking to optimize target zone and
D&C design
Evaluation will consider competitiveness
with Marcellus economics
Expect Utica WDA development costs to
be $5.5 to $6.5 million per well
Will use existing pad, water and
gathering infrastructure from Marcellus
development to drive efficiencies
WDA UTICA TESTING TIMELINE
Pad # Wells Status Test Timing (FY)
1 E09-M 1 Producing Initial On-line
2 NF-A 1 Completed Sand Q1 '17
3 E09-S 2 TD’d Target Q3 '17
4 C09-D 1 Planned Step-out Q3 '17
5 D08-U 3 Planned Target Q2 '18
6 E08-T 1 Planned Step-out Q3 '18
Next Steps
1
2
3
4
5
6
Upstream
20. 20
Midstream Businesses
$137
$161
$186 $188 $199
$15
$30
$64 $69
$79
$152
$191
$250 $257
$278
2012 2013 2014 2015 2016
Fiscal Year
Pipeline & Storage Segment
Gathering Segment
MidstreamMidstream
Midstream Businesses Adjusted EBITDA ($MM)
Note: A reconciliation of Adjusted EBITDA to Net Income as presented on the Consolidated Statement of Income and Earnings Reinvested in the Business is included at the end of this presentation.
Midstream Businesses System Map
NFG Supply Corp.
FERC-Regulated
Pipeline & Storage
Empire Pipeline, Inc.
FERC-Regulated
Pipeline & Storage
NFG Midstream Corp
Marcellus & Utica
Gathering & Compression
21. 21
Integrated Development – WDA Gathering System
Current System In-Service
~67 miles of pipe/26,220 HP of compression
Current Capacity: 470 MMcf per day
Interconnects with TGP 300
Total CapEx To Date: $261million
Fiscal 2017 Capital Plans
FY17 CapEx: $40 to $50 million
Adjusted timing of gathering & compression
investment to match Seneca’s modified
development schedule/Northern Access
Future Build-Out
Ultimate capacity can exceed 1 Bcf/d
Over 300 miles of pipelines and five compressor
stations (+60,000 HP installed)
Deliverability into TGP 300 and NFG Supply
Gathering System Build-Out Tailored to Accommodate Seneca’s WDA Development
Clermont Gathering System Map
Midstream
22. 22
Integrated Development – EDA Gathering Systems
In-Service Date: November 2009
Capital Expenditures (to date): $33 Million
Capacity: 220,000 Dth per day
Production Source: Seneca Resources – Tioga Co.
(Covington and DCNR Tract 595 acreage)
Interconnect: TGP 300
Facilities: Pipelines and dehydration
Future third-party volume opportunities
In-Service Date: May 2012
Capital Expenditures (to date): $167 Million
Capacity: 466,000 to 585,000 Dth per day
Production Source: Seneca Resources – Lycoming Co.
(DCNR Tract 100 and Gamble acreage)
Interconnect: Transco – Leidy Lateral
Facilities: Pipelines, compression, and dehydration
Future third-party volume opportunities
Covington Gathering System
Trout Run Gathering System
Gathering Segment Supporting Seneca’s EDA Production & Future Development
Interconnects
Midstream
23. 23
Northern Access Expansions for Seneca Resources
Northern Access 2015
Customer: Seneca Resources (NFG)
In-Service: November 2015(1)
System: NFG Supply Corp.
Capacity: 140,000 Dth per day
o Leased to TGP as part of TGP’s Niagara
Expansion project
Delivery Interconnect:
o Niagara (TransCanada)
Major Facilities:
o 23,000 hp Compression
Total Cost: $67.1 million
Annual Revenues: $13.3 million
Expanding Our Interstate Pipelines to Deliver Seneca’s WDA Production to Canada
Niagara
Midstream
(1) 40,000 Dth per day went in-service on November 1, 2015. The remaining 100,000 Dth per day was placed in-service on December 1, 2015.
24. 24
Northern Access Expansions for Seneca Resources
Northern Access 2016
Customer: Seneca Resources (NFG)
In-Service: Now targeting Nov. 1, 2017
Capacity: 490,000 Dth/d
Receipt Interconnect:
o Clermont Gathering System (McKean Pa.)
• Delivery Interconnects:
o TransCanada – Chippawa (350 MDth/d)
o TGP 200 – East Aurora (140 MDth/d)
Total Expected Cost: ~$455 Million
Major Facilities:
o 98.5 miles – 16” & 24” Pipeline
o 22,214 hp & 5,350 hp Compression
FERC/Regulatory Status:
o FERC Environmental Assessment received
7/27/16 – Certificate expected late 2016
o NY DEC 401 Water Quality permit expected
March 2017
Northern Access 2016 to Increase Transport Capacity Out of WDA by 490,000 Dth/d by FY18
Chippawa
East Aurora
Midstream
25. 25
Recent 3rd Party Expansions Highly Successful
Expansions for 3rd Parties since 2010 3rd Party Expansion Capital Cost ($MM)
Annual Expansion Revenues Added ($MM)
$72
$132
$183
Northern Access 2012
Empire & Lamont
Line N Projects
$387 million since
FY 2010
$4
$37
$19
$4 $5
$27
~$95
$0
$25
$50
$75
$100
FY11 FY12 FY13 FY14 FY15 FY16 Cum.
Line N Projects
+633 MDth/d
Northern
Access 2012
+320 MDth/d
Empire &
Lamont
Expansions
+489 MDth/d
1,442 MDth/d
since FY2010
Midstream
26. 26
Empire System Expansion
Empire North Expansion Project
Target In-Service: Fiscal 2019
System: Empire Pipeline
Target Market:
o Marcellus & Utica producers in Tioga & Potter
County, Pa.
Open Season Capacity: 300,000 Dth/d
Receipt Point: Jackson (Tioga Co., Pa.)
Delivery Points:
o 180,000 Dth/d to Chippawa (TCPL)
o Up to 158,000 Dth/d to Hopewell (TGP)
Estimated Cost: $185 million
Major Facilities:
o 3 new compressor stations
FERC Status:
o Open Season concluded Nov. 2015 fully
subscribed
o Precedent agreements currently in negotiations
Planned Empire Expansion Will Provide Optionality for Northeast Pennsylvania Producers
Midstream
27. 27
2015 Pipeline Expansion Projects In-Service
Westside Expansion & Modernization
In-Service (October 2015)
Tuscarora Lateral
In-Service (November 2015)
2015 Completed Pipeline Expansion Projects
Total Cost: $64.8 million
Incremental annual revenues of $10.9 million on
49,000 Dth per day capacity
Preserves $16.1 million in annual revenues on
existing FT (192,500 Dth/d) and retained storage
(3.3 Bcf) services
Total Cost: $82.3 million
o Expansion: $43.3 million
o Modernization: $39 million
Incremental Annual Revenues: $8.8 million
Capacity: 175,000 Dth per day
o Range Resources (145,000 Dth/d)
o Seneca Resources (30,000 Dth/d) Tuscarora
Lateral
Westside Expansion
& Modernization
Midstream
28. 28
Pipeline & Storage Customer Mix
Producer
35%
LDC
47%
Marketer
10%
Outside
Pipeline
6%
End User
2%
4.1 MMDth/d
(1) Contracted as of 10/20/2016.
Customer Transportation by Shipper Type(1) Affiliated Customer Mix (Contracted Capacity)
60%
6%
20%
46%
40%
94%
80%
54%
LDCs Producers Marketers Firm
Storage
Affiliated Non-Affiliated
Firm Transport
Midstream
31. 31
California Average Daily Net Production
$35-$45 Million Annual Capital Spending Needed to Keep CA Production Flat
9,322 9,078
9,699 9,674
9,315 ~9,600
2012 2013 2014 2015 2016 2017
Forecast
Fiscal Year
Upstream
California Average Net Daily Production (BOE/D)California Annual Capital Expenditures ($MM)
$63
$105
$83
$57
$38 $35-$45
2012 2013 2014 2015 2016 2017
Forecast
Fiscal Year
32. 32
34%
56%
~23%
NMWSS SMWSS Farm-in Projects
Economic Development Focused on Midway Sunset
Modest near-term capital program focused on locations that
earn attractive returns in current oil price environment
A&D will focus on low cost, bolt-on opportunities
Sec. 17 and Pioneer farm-ins to provide future growth
F&D (est.) = $6.50/Boe
Pioneer
South
MWSS
Acreage
North
MWSS
Acreage
Sec. 17N
North
South South
North
Midway Sunset Economics
MWSS Project IRRs at $50/Bbl(1)
(1) Reflects pre-tax IRRs at a $50/Bbl WTI.
Upstream
33. 33
Strong Margins Support Significant Free Cash Flow
$11.60
$3.23
$4.49
$2.46
$1.94
$29.34
Non-Steam Fuel LOE
Steam Fuel
G&A
Production & Other
Taxes
Other Operating Costs
Adjusted EBITDA
West Division Adjusted EBITDA per BOE(1)
Trailing 12-months Ended 9/30/16
Average Revenue
Less: Cash Costs
= Adjusted EBITDA
$ 23.72
$ 53.06
$ 29.34
California Margins (per BOE)
(1) Average revenue per BOE includes impact of hedging and other revenues.
Note: A reconciliation of Adjusted EBITDA margin to Net Income as presented on the Consolidated Statement of Income and Earnings Reinvested in the Business is included at the end of this presentation. EBITDA per BOE includes Seneca corporate
results and eliminations.
Upstream
35. 35
Proved Reserves & Development Costs
42.9 41.6 38.5 33.7 29.0
988
1,300
1,683
2,142
1,675
1,246
1,549
1,914
2,344
1,849
0
500
1,000
1,500
2,000
2,500
3,000
2012 2013 2014 2015 2016
At September 30
Natural Gas (Bcf)
Crude Oil (MMbbl)
(1)
117% Reserve Replacement Rate
(adjusted for revisions and sales)
65% Proved Developed
35% Proved Undeveloped
(1) Includes approximately 69 Bcf of natural gas proved reserves in Appalachia that will be transferred in fiscal 2017 as interests in the joint development wells are conveyed to the partner.
(2) Reflects 246 Bcfe of natural gas reserves that were conveyed and sold to joint development partner and 16 Bcfe of Upper Devonian sales
(3) FY 2016 net negative revisions include 227 Bcfe of proved reserves that were revised due to lower oil and gas pricing.
Total Proved Reserves (Bcfe)
Upstream
Proved Reserves - FYE '15 2,344
FY '16 Production (161)
Mineral Sales(2) (262)
Net Negative Revisions(3) (262)
Extensions & Discoveries 190
Proved Reserves - FYE '16 1,849
Fiscal 2016 Proved Reserves
Reconciliation (Bcfe)
Fiscal 2016 Proved Reserves Stats
36. 36
Seneca Resources Net Production (Bcfe)
Seneca Production
20.5 20.0 21.2 21.2 20.5 20-22
62.9
100.7
139.3 136.6 140.6 125-14883.4
120.7
160.5 157.8 161.1 145-170
0
50
100
150
200
250
2012 2013 2014 2015 2016 2017E
Appalachia
West Coast (California)
(1)
Joint Development Agreement
tempers net production growth in FY17
(1) Refer to slide 39 for additional details on fiscal 2016 firm sales and local Appalachian spot market exposure.
Gross production expected to grow ~10%
Growth is largely being generated from joint
development wells where Seneca has 26%
NRI, resulting in flat net production YOY
Growth will in gross production will benefit
NFG Midstream businesses:
Gathering segment throughput and
revenues
Utilization of firm transport capacity
on NFG pipelines (Northern Access)
Upstream
37. 37
Long-Term Contracts Supporting Appalachian Growth
-
250
500
750
1,000
2017 2018 2019 2020 2021 2022
Fiscal Year Start
Firm Sales(1)
(1) Includes base firm sales contracts not tied to firm transportation capacity. Base firm sales are either fixed priced or priced at an index (e.g., NYMEX ) +/- a fixed basis and do not carry any transportation costs.
See slide 39 for details on firm sales portfolio for fiscal 2017.
(2) Includes capacity on both National Fuel Gas Supply Corp. and Empire Pipeline, Inc., both wholly owned subsidiaries of National Fuel Gas Company.
Atlantic Sunrise (Transco)
Delivery Markets: Mid-Atlantic & Southeast U.S.
189,405 Dth/d
Northern Access 2016 (NFG(2), TransCanada & Union)
Delivery Markets: Canada-Dawn & NY-TGP200
490,000 Dth/d
Niagara Expansion (TGP & NFG)
Delivery Markets: Canada-Dawn & TETCO
170,000 Dth/d
Northeast Supply Diversification 50,000 Dth/d
Gross Firm Sales and Firm Transport Volumes Under Contract (Thousands Dth per Day)
Atlantic Sunrise now
expected July 2018
Northern Access on
track for Nov. 2017
~500 MDth/d gross
production sold on
firm basis in FY17
Upstream
38. 38
Firm Transportation Commitments
Volume
(Dth/d)
Production Source
Delivery
Market
Demand Charges
($/Dth)
Gas Marketing Strategy
Northeast Supply
Diversification Project
Tennessee Gas Pipeline
Atlantic Sunrise
WMB - Transco
In-service: Mid-2018(1)
Niagara Expansion
TGP & NFG
Northern Access
NFG – Supply & Empire
In-Service: Nov. 1 2017
50,000
189,405
158,000
350,000
EDA -Tioga County
Covington &
Tract 595
EDA - Lycoming
County
Tract 100 & Gamble
WDA – Clermont/
Rich Valley
WDA – Clermont
/Rich Valley
12,000
140,000
Canada
(Dawn)
Mid-Atlantic/
Southeast
Canada
(Dawn)
TETCO
(SE Pa.)
Canada
(Dawn)
TGP 200
(NY)
$0.50
(3rd party)
$0.73
(3rd party)
NFG pipelines = $0.24
3rd party = $0.43
NFG pipelines = $0.12
NFG pipelines = $0.38
NFG pipelines = $0.50
3rd party = $0.21
Firm Sales Contracts
50,000 Dth/d
Dawn/NYMEX+
10 years
CurrentlyIn-ServiceFutureCapacity
Firm Sales Contracts
158,000 Dth/d
Dawn/NYMEX+
8 to 15 years
Firm Sales Contracts
189,405 Dth/d
NYMEX+
First 5 years
Firm Sales Contracts
145,000 Dth/d
Dawn/Fixed Price
First 3 years
(1) WMB is now targeting s the middle of calendar 2018 following the change in the timing of the environmental review from FERC.
Upstream
39. 39
Firm Sales Provide Market for Appalachian Production
105,800
Plus $0.03
93,800
Less $0.01
161,200
Less $0.17
170,500
Less $0.17
33,300 Less $0.33
29,800 Less $0.33
58,200 Less $0.01
61,600 Less $0.02
19,400 Less $0.02
21,000 Less $0.02
158,500
$2.45
160,200
$2.56
145,000
$2.45
146,400
$2.45
355,800
345,400
325,600
337,900
Q1 FY17 Q2 FY17 Q3 FY17 Q4 FY17
Fixed Price Dawn DOM SP NYMEX
Gross vs. Net Firm Sales Volumes (Dth per Day)
Q1 FY17 Q2 FY17 Q3 FY17 Q4 FY17
Gross 493,000/d 483,000/d 483,000/d 483,000/d
NRI
Owners(2) 137,200/d 137,600/d 157,400/d 145,100/d
Net 355,800/d 345,400/d 325,600/d 337,900/d
FY 17 Net Contracted Volumes (Dth per day)
Contracted Index Price Differentials ($ per Dth)(1)
(1) Values shown represent the price or differential to a reference price (netback price) at the point of sale.
(2) Reflects adjustment to gross sales volumes to reflect impact of lease royalties in EDA and net revenue interests assigned to joint development partner on certain contracts in WDA.
Upstream
40. 40
Strong Hedge Book in Fiscal 2017
Natural Gas Swap & Fixed Physical Sales Contracts (Millions MMBtu)
35.7 42.6
27.1
16.9
6.5
22.1
8.4
7.2
7.2
56.2
32.1
12.2
120.5
83.1
46.5
27.7
-
50.0
100.0
150.0
FY 2017 FY 2018 FY 2019 FY 2020
NYMEX Dominion Dawn & MichCon Fixed Price Physical Sales
Fiscal 2017 Natural Gas Production
83% hedged(1) at $3.38 per MMBtu
(2)
(1) Assumes midpoint of natural gas production guidance, adjusted for year-to-date actual results.
(2) Fixed price physical sales exclude joint development partner’s share of fixed price contract WDA volumes as specified under the joint development agreement.
Upstream
41. 41
Fiscal 2017 Production and Price Certainty
145 – 170 Bcfe
116 Bcf
4 Bcf(2) 5 - 28 Bcf(3)
20-22 Bcfe
Firms
Sales +
Hedges
Firm Sales
(Unhedged)
Spot
Exposure
California Total
Seneca
FINANCIAL HEDGE + FIRM SALE = PRICE CERTAINTY
(1) Average realized price reflects uplift from financial hedges less fixed differentials under firm sales contracts and firm transportation costs.
(2) Indicates firm sales contracts with fixed index differentials but not backed by a matching NYMEX financial hedge.
(3) Includes non-operated production from Western Development Area (legacy EOG JV wells) of ~5 Bcf.
116 Bcf realizing net ~$3.10/Mcf (1)
4 Bcf of Additional Basis Protection
Upstream
42. 42
$1.52
$0.87 $0.65 -
$0.75
FY 2015 FY 2016 FY 2017E
$0.59 $0.59 $0.59
$0.22 $0.14 $0.12
$0.81
$0.73 $0.71
FY 2015 FY 2016 FY 2017E
Gathering & Transport LOE (non-Gathering) G&A Taxes & Other
Operating Costs
Competitive, low cost structure in Appalachia and
California supports strong cash margins
Gathering fee generates significant revenue stream for
affiliated gathering company
DD&A decrease due to improving Marcellus F&D costs
and reduction in net plant resulting from ceiling test
impairments
DD&A
$/Mcfe
$0.52 $0.52 $0.50
$0.54 $0.44 $0.50
$0.42
$0.39 $0.38
$0.22
$0.17 $0.20
$1.70
$1.52 $1.58
FY 2015 FY 2016 FY 2017E
$16.17
$14.83
$17.73
FY 2015 FY 2016 FY 2017E
Appalachia LOE & Gathering
$/Mcfe
California LOE
$/Boe
Seneca Resources Consolidated
$/Mcfe
(1)
(2)
(2)
(1)
(1) Excludes $7.9 million , or $0.05 per Mcfe, of professional fees relating to the joint development agreement announced in December 2015.
(2) The total of the two LOE components represents the midpoint of the LOE guidance range of $0.95 to $1.05 per Mcfe for fiscal 2017.
Upstream
44. 44
NewYork & Pennsylvania Service Territories
New York
Total Customers(1): 528,312
ROE: 9.1% (NY PSC Rate Case Settlement, May 2014)
Rate Mechanisms:
o Earnings Sharing
o Revenue Decoupling
o Weather Normalization
o Low Income Rates
o Merchant Function Charge (Uncollectibles Adj.)
o 90/10 Sharing (Large Customers)
Filed Rate Case with NY PSC on 4/28/16
Pennsylvania
Total Customers(1): 213,924
ROE: Black Box Settlement (2007)
Rate Mechanisms:
o Low Income Rates
o Merchant Function Charge
(1) As of September 30, 2016.
Downstream
45. 45
NewYork Rate Case
Key Drivers
• Requesting rate relief that would increase annual revenues by $41.7 million
• Key drivers of revenue requirement:
Significant increase in net plant - $127.5 million - and related depreciation expense since 9/30/2006, the test year
associated with the 2007 rate proceeding
Continued investment in pipeline replacement and system modernization to enhance and ensure safe, reliable service
• Accelerated removal of vintage pipe from current annual target of 95 miles to 110 miles
• Replacement of aging information technology infrastructure completed in 2nd half of FY16
Commitment to low income customer, conservation and gas expansion initiatives
Timeline
April 28, 2016
Request filed with NY PSC
for $41.7mm in rate relief
August 26, 2016
NY DPS Staff and Intervenor
Testimony Filed
April 27, 2017
Approximate date that revised rates
may become effective
(subject to “make whole” request)
September 16, 2016
Rebuttal Testimony filed
October 5-7, 2016
Evidentiary Hearings in
Albany, NY
Background
On April 28, 2016, National Fuel Gas Distribution Corporation filed a request with the New York Public Service Commission
(NY PSC) to amend its tariff and increase its base rates. National Fuel’s base rates have not changed since the last base
rate case was litigated in 2007.
October 19, 2016
Filed Notice of Impending Confidential Settlement
Negotiations and request for 1 month extension of
suspension period with “make whole” provision
Downstream
47. 47
Utility: Strong Commitment to Safety
$43.8
$48.1 $49.8 $54.4
$61.8$58.3
$72.0
$88.8
$94.4
$98.0 $90 - $100
$0.0
$30.0
$60.0
$90.0
$120.0
$150.0
2012 2013 2014 2015 2016 2017E
Fiscal Year
Capital Expenditures for Safety
Total Capital Expenditures
Recent increase due to ~$60MM upgrade
of the Utility’s Customer Information
System and anticipated acceleration of
pipeline replacement program
The Utility remains focused on maintaining the
ongoing safety and reliability of its system
Capital Expenditures ($ millions)
Downstream
48. 48
A Proven History of Controlling Costs
$152 $152 $151
$163 $160
$16 $20 $33
$28 $23$9 $6
$10
$9
$7$177 $178
$193
$200
$189
$0
$50
$100
$150
$200
$250
2012 2013 2014 2015 2016
Fiscal Year
All Other O&M Expenses O&M Pension Expense O&M Uncollectible Expense
Capital Expenditures ($ millions)
Downstream
50. 50
Seneca Resources
$63
$105 $83 $57 $38 $35-$45
$631
$428
$520
$500
$61
$145-$175
$694
$533
$603
$557
$99
$180-$220
$0
$200
$400
$600
$800
2012 2013 2014 2015 2016E 2017E
Fiscal Year
Appalachia
West Coast (California) (2)
(1)
(1) FY2016 and FY 2017 capital expenditure guidance reflects the netting of up-front and recurring proceeds received from joint development partner for working interest in joint development wells.
(2) Seneca’s West Coast division includes Seneca corporate and eliminations.
Capital Expenditures by Division ($ millions)
Appendix
51. 51
Marcellus Operated Well Results
EDA Development Wells:
Area
Producing Well
Count
Average IP Rate
(MMcfd)
Average
30-Day (MMcf/d)
Average Treatable
Lateral Length (ft)
Covington
Tioga
County
47 5.2 4.1 4,023’
Tract 595
Tioga
County
44(2) 7.4 4.9 4,754’
Tract 100
Lycoming
County
60(2) 17.0 12.6 5,221’
Area
Producing Well
Count
Average IP Rate
(MMcfd)
Average
30-Day (MMcf/d)
Average Treatable
Lateral Length (ft)
Clermont/Rich Valley (CRV) &
Hemlock
Elk, Cameron &
McKean counties
107(1) 6.9 5.2 (2) 7,072’
WDA Development Wells:
(1) Excludes 2 wells now operated by Seneca that were drilled by another operator as part of a joint-venture. Excludes 1 well producing from the Utica shale.
(2) 30-day average excludes 7 wells that have not been on line 30 days.
(3) Excludes 1 well each drilled into and producing from the Geneseo Shale in Tract 595 and Tract 100.
Appendix
52. 52
Marcellus Shale Program Economics
(1) Internal Rate of Return (IRR) is pre-tax and includes estimated well costs under current cost structure, LOE, and Gathering tariffs anticipated for each prospect.
(2) Net realized price reflects either (a) price received at the well-head or (b) price received at delivery market net of firm transportation charges.
~1,150 Locations Economic Below $2.00/MMBtu
$3.00
IRR %
(1)
$2.75
IRR %
(1)
$2.50
IRR %
(1)
DCNR 100
Dry Gas
(1033 BTU)
12 5,400 13-14 74% 53% 35% $1.48
Gamble
Dry Gas
(1033 BTU)
43 4,600 11-12 57% 42% 25% $1.59
CRV
Dry Gas
(1045 BTU)
53 8,000 8.5-9.5 27% 19% 13% $1.82
Hemlock /
Ridgway
Dry Gas
(1045 BTU)
631 8,800 8-9 29% 21% 13% $1.79
Remaining
Tier 1
Dry Gas
(1045 BTU)
406 8,500 7-8 25% 17% 10% $1.91
Anticipated
Delivery
Market
Niagara Expansion
Northern Access
Canada (Dawn) /
TGP200
Atlantic Sunrise
Southeast US
(NYMEX+)
Net Realized
Price
(2)
Required for
15% IRR
WDAEDA
NYMEX / DAWN Pricing
Prospect Product
Locations
Remaining
to Be Drilled
Completed
Lateral
Length (ft)
Average
EUR (Bcf)
Appendix
54. 54
Comparable GAAP Financial Measure Slides & Reconciliations
This presentation contains certain non-GAAP financial measures. For pages that contain
non-GAAP financial measures, pages containing the most directly comparable GAAP
financial measures and reconciliations are provided in the slides that follow.
The Company believes that its non-GAAP financial measures are useful to investors because
they provide an alternative method for assessing the Company’s ongoing operating results
and for comparing the Company’s financial performance to other companies. The Company’s
management uses these non-GAAP financial measures for the same purpose, and for
planning and forecasting purposes. The presentation of non-GAAP financial measures is not
meant to be a substitute for financial measures prepared in accordance with GAAP.
The Company defines Adjusted EBITDA as reported GAAP earnings before the following
items: interest expense, depreciation, depletion and amortization, interest and other income,
impairments, items impacting comparability and income taxes.
Appendix
55. 55
Non-GAAP Reconciliations – Adjusted EBITDA
Appendix
Reconciliation of Adjusted EBITDAto Consolidated Net Income
($ Thousands)
FY 2012
Total Adjusted EBITDA
Exploration & Production Adjusted EBITDA 397,129$ 492,383$ 539,472$ 422,289$ 363,830$
Pipeline & Storage Adjusted EBITDA 136,914 161,226 186,022 188,042 199,446
Gathering Adjusted EBITDA 14,814 29,777 64,060 68,881 78,685
Utility Adjusted EBITDA 159,986 171,669 164,643 164,037 148,683
Energy Marketing Adjusted EBITDA 5,945 6,963 10,335 12,237 6,655
Corporate & All Other Adjusted EBITDA (10,674) (9,920) (11,078) (11,900) (8,238)
Total Adjusted EBITDA 704,114$ 852,098$ 953,454$ 843,586$ 789,061$
Total Adjusted EBITDA 704,114$ 852,098$ 953,454$ 843,586$ 789,061$
Minus: Interest Expense (86,240) (94,111) (94,277) (99,471) (121,044)
Plus: Interest and Other Income 8,822 9,032 13,631 11,961 14,055
Minus: Income Tax Expense (150,554) (172,758) (189,614) 319,136 232,549
Minus: Depreciation, Depletion & Amortization (271,530) (326,760) (383,781) (336,158) (249,417)
Minus: Impairment of Oil and Gas Properties (E&P) - - - (1,126,257) (948,307)
Plus: Reversal of Stock-Based Compensation - - - 7,776 -
Plus: Elimination of Other Post-Retirement Regulatory Liability (P&S) 21,672 - - - -
Minus: Pennsylvania Impact Fee Related to Prior Fiscal Years (E&P) (6,206) - - - -
Minus: New York Regulatory Adjustment (Utility) - (7,500) - - -
Minus: Joint Development Agreement Professional Fees - - - - (7,855)
Rounding (1) - - -
Consolidated Net Income 220,077$ 260,001$ 299,413$ (379,427)$ (290,958)$
Consolidated Debt to Total Adjusted EBITDA
Long-Term Debt, Net of Current Portion (End of Period) 1,149,000$ 1,649,000$ 1,649,000$ 2,099,000$ 2,099,000$
Current Portion of Long-Term Debt (End of Period) 250,000 - - - -
Notes Payable to Banks and Commercial Paper (End of Period) 171,000 - 85,600 - -
Total Debt (End of Period) 1,570,000$ 1,649,000$ 1,734,600$ 2,099,000$ 2,099,000$
Long-Term Debt, Net of Current Portion (Start of Period) 899,000 1,149,000 1,649,000 1,649,000 2,099,000
Current Portion of Long-Term Debt (Start of Period) 150,000 250,000 - - -
Notes Payable to Banks and Commercial Paper (Start of Period) 40,000 171,000 - 85,600 -
Total Debt (Start of Period) 1,089,000$ 1,570,000$ 1,649,000$ 1,734,600$ 2,099,000$
Average Total Debt 1,329,500$ 1,609,500$ 1,691,800$ 1,916,800$ 2,099,000$
Average Total Debt to Total Adjusted EBITDA 1.89 x 1.89 x 1.77 x 2.27 x 2.66 x
FY 2013 FY 2014 FY 2015 FY 2016
56. 56
Non-GAAP Reconciliations – Capital Expenditures
Appendix
Reconciliation of Segment Capital Expenditures to
Consolidated Capital Expenditures ($ Thousands) FY 2017
FY 2012 FY 2013 FY 2014 FY 2015 FY 2016 Forecast
Capital Expenditures from Continuing Operations
Exploration & Production Capital Expenditures 693,810$ 533,129$ 602,705$ 557,313$ 256,104$ $180,000 - $220,000
Pipeline & Storage Capital Expenditures 144,167 56,144$ 139,821$ 230,192$ 114,250$ $390,000 - $440,000
Gathering Segment Capital Expenditures 80,012 54,792$ 137,799$ 118,166$ 54,293$ $65,000 - $75,000
Utility Capital Expenditures 58,284 71,970$ 88,810$ 94,371$ 98,007$ $90,000 - $100,000
Energy Marketing, Corporate & All Other Capital Expenditures 1,121 1,062$ 772$ 467$ 397$
Total Capital Expenditures from Continuing Operations 977,394$ 717,097$ 969,907$ 1,000,509$ 523,051$ $725,000 - $835,000
Plus (Minus) Accrued Capital Expenditures
Exploration & Production FY 2016 Accrued Capital Expenditures -$ -$ -$ -$ (25,215)$
Exploration & Production FY 2015 Accrued Capital Expenditures - - - (46,173) 46,173
Exploration & Production FY 2014 Accrued Capital Expenditures - - (80,108) 80,108 -
Exploration & Production FY 2013 Accrued Capital Expenditures - (58,478) 58,478 - -
Exploration & Production FY 2012 Accrued Capital Expenditures (38,861) 38,861 - - -
Exploration & Production FY 2011 Accrued Capital Expenditures 103,287 - - - -
Pipeline & Storage FY 2016 Accrued Capital Expenditures - - - - (18,661)
Pipeline & Storage FY 2015 Accrued Capital Expenditures - - - (33,925) 33,925
Pipeline & Storage FY 2014 Accrued Capital Expenditures - - (28,122) 28,122 -
Pipeline & Storage FY 2013 Accrued Capital Expenditures - (5,633) 5,633 - -
Pipeline & Storage FY 2012 Accrued Capital Expenditures (12,699) 12,699 - - -
Pipeline & Storage FY 2011 Accrued Capital Expenditures 16,431 - - - -
Gathering FY 2016 Accrued Capital Expenditures - - - - (5,355)
Gathering FY 2015 Accrued Capital Expenditures - - - (22,416) 22,416
Gathering FY 2014 Accrued Capital Expenditures - - (20,084) 20,084 -
Gathering FY 2013 Accrued Capital Expenditures - (6,700) 6,700 - -
Gathering FY 2012 Accrued Capital Expenditures (12,690) 12,690 - - -
Gathering FY 2011 Accrued Capital Expenditures 3,079 - - - -
Utility FY 2016 Accrued Capital Expenditures - - - - (11,203)
Utility FY 2015 Accrued Capital Expenditures - - - (16,445) 16,445
Utility FY 2014 Accrued Capital Expenditures - - (8,315) 8,315 -
Utility FY 2013 Accrued Capital Expenditures - (10,328) 10,328 - -
Utility FY 2012 Accrued Capital Expenditures (3,253) 3,253 - - -
Utility FY 2011 Accrued Capital Expenditures 2,319 - - - -
Total Accrued Capital Expenditures 57,613$ (13,636)$ (55,490)$ 17,670$ 58,525$
Total Capital Expenditures per Statement of Cash Flows 1,035,007$ 703,461$ 914,417$ 1,018,179$ 581,576$ $725,000 - $835,000
57. 57
Non-GAAP Reconciliations – E&P Adjusted EBITDA
Reconciliation of Exploration & Production Adjusted EBITDAfor Appalachia and West Coast divisions
to Exploration & Production Segment Net Income ($ Thousands)
Appalachia West Coast Total E&P Appalachia West Coast Total E&P
Reported GAAP Earnings 3,801$ 12,943$ 16,744$ (425,691)$ (27,151)$ (452,842)$
Depreciation, Depletion and Amortization 22,039 5,338 27,377 114,843 25,120 139,963
Interest and Other Income (78) - (78) (180) (678) (858)
Interest Expense 12,920 632 13,552 53,066 2,368 55,434
Income Taxes 2,758 2,048 4,806 (307,737) (26,292) (334,029)
Impairment of Oil and Gas Producing Properties 27,985 4,771 32,756 821,616 126,691 948,307
Joint Development Agreement Professional Fees - - - 7,855 - 7,855
Adjusted EBITDA 69,425$ 25,732$ 95,157$ 263,772$ 100,058$ 363,830$
Appalachia West Coast Total E&P Appalachia West Coast Total E&P
Production:
Gas Production (MMcf) 34,711 779 35,490 140,457 3,090 143,547
Oil Production (MBbl) 12 712 724 28 2,895 2,923
Total Production (Mmcfe) 34,783 5,051 39,834 140,625 20,460 161,085
Adjusted EBITDAMargin per Mcfe 2.00$ 5.09$ 2.39$ 1.88$ 4.89$ 2.26$
Total Production (Mboe) NM 842 NM NM 3,410 NM
Adjusted EBITDAMargin per Boe NM 30.56$ NM NM 29.34$ NM
Note: Seneca West Coast division includes Seneca corporate and eliminations.
Three Months Ended
September 30, 2016
Twelve Months Ended
Setpember 30, 2016
Appendix
58. 58
Non-GAAP Reconciliations – E&P Operating Expenses
Appendix
Reconciliation of Exploration & Production Segment Operating Expenses by Division
($000s unless noted otherwise)
Appalachia West Coast(2)
Total E&P Appalachia West Coast(2)
Total E&P Appalachia West Coast(2)
Total E&P Appalachia West Coast(2)
Total E&P
$/ Mcfe $ / Boe $ / Mcfe $/ Mcfe $ / Boe $ / Mcfe
Operating Expenses:
Gathering & Transportation Expense (1)
$82,949 $309 $83,258 $0.59 $0.09 $0.52 $81,212 $435 $81,647 $0.59 $0.12 $0.52
Lease Operating Expense $20,402 $50,254 $70,656 $0.14 $14.74 $0.44 $29,510 $56,643 $86,153 $0.22 $16.04 $0.54
Lease Operating and Transportation Expense $103,351 $50,563 $153,914 $0.73 $14.83 $0.96 $110,722 $57,078 $167,800 $0.81 $16.17 $1.06
General & Administrative Expense $55,293 $15,305 $70,598 $0.39 $4.49 $0.44 $47,445 $18,669 $66,114 $0.35 $5.29 $0.42
All Other Operating and Maintenance Expense $6,228 $6,604 $12,832 $0.04 $1.94 $0.08 $5,296 $9,008 $14,304 $0.04 $2.55 $0.09
Property, Franchise and Other Taxes $5,403 $8,391 $13,794 $0.04 $2.46 $0.09 $9,046 $11,121 $20,167 $0.07 $3.15 $0.13
Total Taxes & Other $11,631 $14,995 $26,626 $0.08 $4.40 $0.17 $14,342 $20,129 $34,471 $0.11 $5.70 $0.22
Depreciation, Depletaion & Amortization $139,963 $0.87 $239,818 $1.52
Production:
Gas Production (MMcf) 140,457 3,090 143,547 136,404 3,159 139,563
Oil Production (MBbl) 28 2,895 2,923 30 3,004 3,034
Total Production (Mmcfe) 140,625 20,460 161,085 136,584 21,183 157,767
Total Production (Mboe) 23,438 3,410 26,848 22,764 3,531 26,295
(1) Gathering and Transportation expense is net of any payments received from JDA partner for the partner's share of gathering cost
(2) Seneca West Coast division includes Seneca corporate and eliminations.
Twelve Months Ended
September 30, 2016
Twelve Months Ended
September 30, 2015